Flat
L5
1 bed
1 bath
City Residence, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£10,821
↗ 24%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £9,091 | £9,154 | £9,226 | £9,300 | £9,379 | £46,150 |
| Profit Before Tax | £2,309 | £2,417 | £2,634 | £2,857 | £3,143 | £13,359 |
| Profit After Tax | £1,870 | £1,957 | £2,134 | £2,314 | £2,546 | £10,821 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £6,370 | £6,592 | £10,886 | £12,387 | £13,223 | £49,459 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change